USANA Health Sciences Inc
SWB:USJ

Watchlist Manager
USANA Health Sciences Inc Logo
USANA Health Sciences Inc
SWB:USJ
Watchlist
Price: 16.5 EUR 3.13%
Market Cap: 636.2m EUR

Relative Value

The Relative Value of one USJ stock under the Base Case scenario is hidden EUR. Compared to the current market price of 16.5 EUR, USANA Health Sciences Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

USJ Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
62
Median 3Y
0.9
Median 5Y
1.1
Industry
1.1
Forward
0.4
vs History
6
vs Industry
42
Median 3Y
15.5
Median 5Y
14.8
Industry
17.8
Forward
11
vs History
65
vs Industry
44
Median 3Y
11.4
Median 5Y
12
Industry
11.6
vs History
vs Industry
30
Median 3Y
12.3
Median 5Y
13.3
Industry
15.6
vs History
98
vs Industry
57
Median 3Y
1.7
Median 5Y
2.5
Industry
1.5
vs History
98
vs Industry
76
Median 3Y
0.6
Median 5Y
0.8
Industry
1.2
Forward
0.2
vs History
98
vs Industry
86
Median 3Y
0.7
Median 5Y
1
Industry
4
vs History
98
vs Industry
59
Median 3Y
5.4
Median 5Y
6.6
Industry
10.4
Forward
2.1
vs History
93
vs Industry
57
Median 3Y
6.6
Median 5Y
7.6
Industry
13.5
Forward
2.6
vs History
80
vs Industry
54
Median 3Y
7.2
Median 5Y
8.8
Industry
12.5
vs History
vs Industry
36
Median 3Y
8.2
Median 5Y
10.5
Industry
15.7
vs History
98
vs Industry
66
Median 3Y
1.8
Median 5Y
2.8
Industry
1.2

Multiples Across Competitors

USJ Competitors Multiples
USANA Health Sciences Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
USANA Health Sciences Inc
SWB:USJ
356.1m EUR 0.4 21 3.3 5
FR
L'Oreal SA
PAR:OR
190.8B EUR 4.4 31.2 18.1 22
UK
Unilever PLC
LSE:ULVR
113.4B GBP 2.2 22.8 201.4 234
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.6T INR 8.8 51.8 37.6 41.6
UK
HALEON PLC
LSE:HLN
33.7B GBP 3 23.3 14.1 16
US
Estee Lauder Companies Inc
NYSE:EL
37.7B USD 2.6 -40.3 20.6 33.9
DE
Beiersdorf AG
XETRA:BEI
20.4B EUR 2 23.1 11.3 14.5
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.6 11.2 17.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.6 70.1 43.5 47.7
IN
Dabur India Ltd
NSE:DABUR
923.2B INR 7.2 51 38.3 47.4
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
US
USANA Health Sciences Inc
SWB:USJ
Average P/E: 35.3
21
7%
3
FR
L'Oreal SA
PAR:OR
31.2
8%
3.9
UK
Unilever PLC
LSE:ULVR
22.8
15%
1.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.8
8%
6.5
UK
HALEON PLC
LSE:HLN
23.3
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -40.3 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
23.1
8%
2.9
JP
Kao Corp
TSE:4452
23.6
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
70.1
19%
3.7
IN
Dabur India Ltd
NSE:DABUR
51
12%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
USANA Health Sciences Inc
SWB:USJ
Average EV/EBITDA: 39.9
3.3
17%
0.2
FR
L'Oreal SA
PAR:OR
18.1
5%
3.6
UK
Unilever PLC
LSE:ULVR
201.4
1%
201.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.6
8%
4.7
UK
HALEON PLC
LSE:HLN
14.1
4%
3.5
US
Estee Lauder Companies Inc
NYSE:EL
20.6
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
11.3
-1%
N/A
JP
Kao Corp
TSE:4452
11.2
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.5
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
38.3
11%
3.5
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
USANA Health Sciences Inc
SWB:USJ
Average EV/EBIT: 48
5
5%
1
FR
L'Oreal SA
PAR:OR
22
6%
3.7
UK
Unilever PLC
LSE:ULVR
234
1%
234
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.6
9%
4.6
UK
HALEON PLC
LSE:HLN
16
4%
4
US
Estee Lauder Companies Inc
NYSE:EL
33.9
25%
1.4
DE
Beiersdorf AG
XETRA:BEI
14.5
-2%
N/A
JP
Kao Corp
TSE:4452
17.2
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47.7
13%
3.7
IN
Dabur India Ltd
NSE:DABUR
47.4
11%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A